Communication Services / EntertainmentNSE
$368.00
+13.55 (+3.82%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-127.8M · quality 25.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
11/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-53.0%
↓Gross Margin
-1.1%
↓Debt/Equity
6.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+37.1%
FCF CAGR
—
FCF margin
-8.1%
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.58B · net income $-158.5M · FCF $-127.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.58B | $1.58B | $740.4M | $776.4M | $614.5M |
| Net Income | $-158.5M | $-158.5M | $-454.0M | $10.9M | $243.3M |
| EBITDA | $-143.5M | $-143.5M | $-426.5M | $17.3M | $342.2M |
| EPS | — | — | -105.02 | 2.52 | 56.29 |
| Gross Margin | -1.1% | -1.1% | -44.7% | 13.2% | 52.6% |
| Operating Margin | -10.4% | -10.4% | -60.8% | -0.6% | 38.7% |
| Net Margin | -10.0% | -10.0% | -61.3% | 1.4% | 39.6% |
| Balance Sheet | |||||
| Debt/Equity | 6.30 | 6.30 | 4.18 | — | 0.19 |
| Cash Flow | |||||
| Free Cash Flow | $-127.8M | $-127.8M | $-1.79B | $207.4M | $-268.3M |
| Returns | |||||
| ROE | -53.0% | -53.0% | -100.0% | 1.2% | 26.5% |
| Valuation | |||||
| P/E | — | — | — | 277.36 | 7.53 |
| EV/EBITDA | — | — | — | 171.42 | 5.78 |
| P/B | 5.32 | 5.32 | 4.48 | 3.33 | 1.99 |
| Growth & Yield | |||||
| Revenue Growth | 113.8% | 113.8% | -4.6% | 26.3% | — |
| EPS Growth | — | — | -4267.5% | -95.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-31.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-105.02 → n/d
Residual
-31.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.